| Single-Year Tables | Historical Data | Intermediate Assumptions | Low-Cost Assumptions | High-Cost Assumptions |
| Calendar year |
Non-interest income |
Interest income |
Total income |
Cost a |
Asset reserves at end of year a |
|||||
|---|---|---|---|---|---|---|---|---|---|---|
Historical data: |
||||||||||
| 1970 | $35.2 | $1.8 | $37.0 | $33.1 | $38.1 | |||||
| 1971 | 38.9 | 2.0 | 40.9 | 38.5 | 40.4 | |||||
| 1972 | 43.4 | 2.2 | 45.6 | 43.3 | 42.8 | |||||
| 1973 | 52.4 | 2.4 | 54.8 | 53.1 | 44.4 | |||||
| 1974 | 59.4 | 2.7 | 62.1 | 60.6 | 45.9 | |||||
| 1975 | 64.8 | 2.9 | 67.6 | 69.2 | 44.3 | |||||
| 1976 | 72.3 | 2.7 | 75.0 | 78.2 | 41.1 | |||||
| 1977 | 79.5 | 2.5 | 82.0 | 87.3 | 35.9 | |||||
| 1978 | 89.6 | 2.3 | 91.9 | 96.0 | 31.7 | |||||
| 1979 | 103.7 | 2.2 | 105.9 | 107.3 | 30.3 | |||||
| 1980 | 117.4 | 2.3 | 119.7 | 123.5 | 26.5 | |||||
| 1981 | 140.2 | 2.2 | 142.4 | 144.4 | 24.5 | |||||
| 1982 | 146.5 | 1.4 | 147.9 | 160.1 | 24.8 | |||||
| 1983 | 163.0 | 8.3 | 171.3 | 171.2 | 24.9 | |||||
| 1984 | 183.2 | 3.4 | 186.6 | 180.4 | 31.1 | |||||
| 1985 | 200.8 | 2.7 | 203.5 | 190.6 | 42.2 | |||||
| 1986 | 213.0 | 3.9 | 216.8 | 201.5 | 46.9 | |||||
| 1987 | 225.7 | 5.3 | 231.0 | 209.1 | 68.8 | |||||
| 1988 | 255.3 | 8.2 | 263.5 | 222.5 | 109.8 | |||||
| 1989 | 276.8 | 12.7 | 289.4 | 236.2 | 163.0 | |||||
| 1990 | 298.2 | 17.2 | 315.4 | 253.1 | 225.3 | |||||
| 1991 | 307.8 | 21.9 | 329.7 | 274.2 | 280.7 | |||||
| 1992 | 317.2 | 25.4 | 342.6 | 291.9 | 331.5 | |||||
| 1993 | 327.7 | 27.9 | 355.6 | 308.8 | 378.3 | |||||
| 1994 | 350.0 | 31.1 | 381.1 | 323.0 | 436.4 | |||||
| 1995 | 364.5 | 35.0 | 399.5 | 339.8 | 496.1 | |||||
| 1996 | 385.7 | 38.7 | 424.5 | 353.6 | 567.0 | |||||
| 1997 | 413.9 | 43.8 | 457.7 | 369.1 | 655.5 | |||||
| 1998 | 439.9 | 49.3 | 489.2 | 382.3 | 762.5 | |||||
| 1999 | 471.1 | 55.5 | 526.6 | 392.9 | 896.1 | |||||
| 2000 | 504.0 | 64.5 | 568.4 | 415.1 | 1,049.4 | |||||
| 2001 | 529.1 | 72.9 | 602.0 | 438.9 | 1,212.5 | |||||
| 2002 | 546.7 | 80.4 | 627.1 | 461.7 | 1,378.0 | |||||
| 2003 | 547.0 | 84.9 | 631.9 | 479.1 | 1,530.8 | |||||
| 2004 | 568.7 | 89.0 | 657.7 | 501.6 | 1,686.8 | |||||
| 2005 | 607.5 | 94.3 | 701.8 | 529.9 | 1,858.7 | |||||
| 2006 | 642.5 | 102.4 | 744.9 | 555.4 | 2,048.1 | |||||
| 2007 | 674.7 | 110.2 | 784.9 | 594.5 | 2,238.5 | |||||
| 2008 | 689.0 | 116.3 | 805.3 | 625.1 | 2,418.7 | |||||
| 2009 | 689.1 | 118.3 | 807.5 | 685.8 | 2,540.3 | |||||
| 2010 | 663.6 | 117.5 | 781.1 | 712.5 | 2,609.0 | |||||
| 2011 | 690.7 | 114.4 | 805.1 | 736.1 | 2,677.9 | |||||
| 2012 | 731.0 | 109.1 | 840.2 | 785.8 | 2,732.3 | |||||
| 2013 | 752.2 | 102.8 | 855.0 | 822.9 | 2,764.4 | |||||
| 2014 | 786.1 | 98.2 | 884.3 | 859.2 | 2,789.5 | |||||
| 2015 | 826.8 | 93.3 | 920.2 | 897.1 | 2,812.5 | |||||
Intermediate: |
||||||||||
| 2016 | 855.8 | 88.8 | 944.6 | 928.9 | 2,828.2 | |||||
| 2017 | 909.1 | 87.6 | 996.6 | 965.5 | 2,859.3 | |||||
| 2018 | 965.4 | 89.2 | 1,054.7 | 1,032.5 | 2,881.5 | |||||
| 2019 | 1,021.3 | 91.1 | 1,112.4 | 1,101.6 | 2,892.2 | |||||
| 2020 | 1,078.7 | 92.6 | 1,171.3 | 1,174.5 | 2,889.0 | |||||
| 2021 | 1,137.5 | 93.1 | 1,230.6 | 1,248.4 | 2,871.2 | |||||
| 2022 | 1,196.8 | 93.6 | 1,290.4 | 1,330.5 | 2,831.1 | |||||
| 2023 | 1,255.4 | 94.4 | 1,349.8 | 1,418.8 | 2,762.1 | |||||
| 2024 | 1,317.8 | 94.6 | 1,412.4 | 1,512.2 | 2,662.2 | |||||
| 2025 | 1,380.2 | 93.5 | 1,473.7 | 1,609.2 | 2,526.7 | |||||
| 2026 | 1,442.8 | 96.2 | 1,539.0 | 1,700.3 | 2,365.4 | |||||
| 2027 | 1,507.6 | 97.0 | 1,604.6 | 1,795.1 | 2,174.9 | |||||
| 2028 | 1,574.2 | 95.3 | 1,669.5 | 1,892.2 | 1,952.3 | |||||
| 2029 | 1,643.1 | 90.8 | 1,733.9 | 1,992.1 | 1,694.1 | |||||
| 2030 | 1,714.7 | 83.0 | 1,797.7 | 2,094.8 | 1,397.0 | |||||
| 2031 | 1,788.8 | 66.3 | 1,855.2 | 2,199.9 | 1,052.2 | |||||
| 2032 | 1,865.8 | 47.1 | 1,912.9 | 2,307.8 | 657.3 | |||||
| 2033 b | 1,946.2 | 25.2 | 1,971.4 | 2,418.0 | 210.7 | |||||
Low-cost: |
||||||||||
| 2016 | 861.6 | 89.7 | 951.4 | 926.3 | 2,837.5 | |||||
| 2017 | 934.8 | 92.5 | 1,027.3 | 965.1 | 2,899.7 | |||||
| 2018 | 1,009.4 | 99.0 | 1,108.4 | 1,036.9 | 2,971.2 | |||||
| 2019 | 1,084.5 | 105.8 | 1,190.2 | 1,109.6 | 3,051.9 | |||||
| 2020 | 1,161.1 | 113.2 | 1,274.3 | 1,186.7 | 3,139.5 | |||||
| 2021 | 1,239.1 | 120.8 | 1,359.9 | 1,265.5 | 3,233.9 | |||||
| 2022 | 1,320.0 | 130.7 | 1,450.7 | 1,353.4 | 3,331.2 | |||||
| 2023 | 1,403.8 | 142.8 | 1,546.6 | 1,448.7 | 3,429.1 | |||||
| 2024 | 1,494.2 | 156.0 | 1,650.2 | 1,550.4 | 3,528.9 | |||||
| 2025 | 1,587.1 | 169.6 | 1,756.7 | 1,657.3 | 3,628.3 | |||||
| 2026 | 1,679.7 | 186.8 | 1,866.6 | 1,761.5 | 3,733.3 | |||||
| 2027 | 1,776.6 | 204.9 | 1,981.5 | 1,871.2 | 3,843.6 | |||||
| 2028 | 1,877.9 | 223.8 | 2,101.7 | 1,985.1 | 3,960.2 | |||||
| 2029 | 1,984.0 | 243.6 | 2,227.7 | 2,103.8 | 4,084.1 | |||||
| 2030 | 2,095.8 | 264.5 | 2,360.4 | 2,227.4 | 4,217.0 | |||||
| 2031 | 2,213.4 | 273.0 | 2,486.4 | 2,356.0 | 4,347.5 | |||||
| 2032 | 2,337.2 | 281.4 | 2,618.6 | 2,489.9 | 4,476.2 | |||||
| 2033 | 2,468.4 | 289.7 | 2,758.1 | 2,628.7 | 4,605.5 | |||||
| 2034 | 2,606.8 | 298.2 | 2,905.0 | 2,771.7 | 4,738.8 | |||||
| 2035 | 2,753.7 | 307.1 | 3,060.8 | 2,919.5 | 4,880.1 | |||||
| 2036 | 2,909.1 | 316.4 | 3,225.5 | 3,079.0 | 5,026.5 | |||||
| 2037 | 3,074.7 | 326.1 | 3,400.8 | 3,246.4 | 5,181.0 | |||||
| 2038 | 3,251.4 | 336.5 | 3,587.9 | 3,419.4 | 5,349.5 | |||||
| 2039 | 3,438.4 | 348.0 | 3,786.4 | 3,598.6 | 5,537.3 | |||||
| 2040 | 3,637.0 | 361.0 | 3,998.0 | 3,785.2 | 5,750.1 | |||||
| 2041 | 3,848.2 | 375.6 | 4,223.8 | 3,981.2 | 5,992.7 | |||||
| 2042 | 4,072.2 | 392.3 | 4,464.5 | 4,188.8 | 6,268.4 | |||||
| 2043 | 4,310.8 | 411.2 | 4,722.0 | 4,408.4 | 6,581.9 | |||||
| 2044 | 4,564.0 | 432.6 | 4,996.6 | 4,641.6 | 6,937.0 | |||||
| 2045 | 4,830.6 | 456.7 | 5,287.2 | 4,890.1 | 7,334.1 | |||||
| 2046 | 5,113.6 | 483.6 | 5,597.2 | 5,152.6 | 7,778.7 | |||||
| 2047 | 5,412.9 | 513.7 | 5,926.5 | 5,430.0 | 8,275.2 | |||||
| 2048 | 5,729.1 | 547.1 | 6,276.2 | 5,725.1 | 8,826.3 | |||||
| 2049 | 6,063.4 | 584.2 | 6,647.6 | 6,037.5 | 9,436.3 | |||||
| 2050 | 6,416.9 | 625.1 | 7,042.0 | 6,369.8 | 10,108.4 | |||||
| 2051 | 6,790.4 | 670.0 | 7,460.4 | 6,725.2 | 10,843.6 | |||||
| 2052 | 7,185.1 | 718.8 | 7,904.0 | 7,106.1 | 11,641.5 | |||||
| 2053 | 7,602.1 | 771.7 | 8,373.8 | 7,513.3 | 12,502.0 | |||||
| 2054 | 8,042.1 | 828.5 | 8,870.6 | 7,947.6 | 13,425.1 | |||||
| 2055 | 8,506.9 | 889.3 | 9,396.2 | 8,410.8 | 14,410.4 | |||||
| 2056 | 8,998.0 | 954.1 | 9,952.1 | 8,903.9 | 15,458.5 | |||||
| 2057 | 9,516.9 | 1,022.9 | 10,539.8 | 9,427.2 | 16,571.1 | |||||
| 2058 | 10,065.7 | 1,095.9 | 11,161.6 | 9,981.4 | 17,751.3 | |||||
| 2059 | 10,645.5 | 1,173.4 | 11,818.9 | 10,566.6 | 19,003.6 | |||||
| 2060 | 11,258.3 | 1,255.6 | 12,514.0 | 11,184.3 | 20,333.3 | |||||
| 2061 | 11,905.7 | 1,343.0 | 13,248.7 | 11,836.2 | 21,745.7 | |||||
| 2062 | 12,590.3 | 1,435.8 | 14,026.1 | 12,525.1 | 23,246.7 | |||||
| 2063 | 13,314.8 | 1,534.4 | 14,849.2 | 13,252.5 | 24,843.4 | |||||
| 2064 | 14,081.9 | 1,639.4 | 15,721.3 | 14,020.4 | 26,544.3 | |||||
| 2065 | 14,893.9 | 1,751.2 | 16,645.1 | 14,833.6 | 28,355.8 | |||||
| 2066 | 15,753.4 | 1,870.3 | 17,623.7 | 15,695.4 | 30,284.1 | |||||
| 2067 | 16,663.6 | 1,997.1 | 18,660.6 | 16,607.7 | 32,337.1 | |||||
| 2068 | 17,628.0 | 2,132.1 | 19,760.0 | 17,572.7 | 34,524.5 | |||||
| 2069 | 18,649.7 | 2,275.9 | 20,925.6 | 18,594.9 | 36,855.2 | |||||
| 2070 | 19,732.6 | 2,429.2 | 22,161.8 | 19,676.6 | 39,340.3 | |||||
| 2071 | 20,880.2 | 2,592.9 | 23,473.1 | 20,815.0 | 41,998.4 | |||||
| 2072 | 22,095.9 | 2,768.3 | 24,864.2 | 22,009.8 | 44,852.8 | |||||
| 2073 | 23,382.8 | 2,956.9 | 26,339.7 | 23,265.3 | 47,927.2 | |||||
| 2074 | 24,744.1 | 3,160.4 | 27,904.6 | 24,582.1 | 51,249.6 | |||||
| 2075 | 26,183.3 | 3,380.7 | 29,564.0 | 25,959.1 | 54,854.5 | |||||
| 2076 | 27,704.6 | 3,620.2 | 31,324.8 | 27,396.9 | 58,782.3 | |||||
| 2077 | 29,313.2 | 3,881.4 | 33,194.6 | 28,900.8 | 63,076.1 | |||||
| 2078 | 31,014.2 | 4,167.2 | 35,181.5 | 30,479.6 | 67,778.0 | |||||
| 2079 | 32,814.4 | 4,480.1 | 37,294.5 | 32,144.0 | 72,928.5 | |||||
| 2080 | 34,718.6 | 4,822.5 | 39,541.1 | 33,906.8 | 78,562.7 | |||||
| 2081 | 36,732.2 | 5,196.4 | 41,928.7 | 35,781.5 | 84,709.9 | |||||
| 2082 | 38,860.3 | 5,603.5 | 44,463.8 | 37,782.3 | 91,391.4 | |||||
| 2083 | 41,108.9 | 6,044.8 | 47,153.8 | 39,925.5 | 98,619.7 | |||||
| 2084 | 43,486.3 | 6,521.1 | 50,007.4 | 42,224.5 | 106,402.6 | |||||
| 2085 | 46,000.0 | 7,032.6 | 53,032.6 | 44,690.8 | 114,744.4 | |||||
| 2086 | 48,658.5 | 7,579.5 | 56,238.0 | 47,335.8 | 123,646.6 | |||||
| 2087 | 51,468.7 | 8,162.1 | 59,630.8 | 50,166.9 | 133,110.5 | |||||
| 2088 | 54,438.8 | 8,780.4 | 63,219.2 | 53,190.5 | 143,139.2 | |||||
| 2089 | 57,577.7 | 9,434.7 | 67,012.4 | 56,415.1 | 153,736.6 | |||||
| 2090 | 60,894.9 | 10,125.4 | 71,020.2 | 59,846.2 | 164,910.6 | |||||
High-cost: |
||||||||||
| 2016 | 845.9 | 87.7 | 933.6 | 931.2 | 2,814.9 | |||||
| 2017 | 858.5 | 82.8 | 941.3 | 969.2 | 2,787.1 | |||||
| 2018 | 903.0 | 80.0 | 983.0 | 1,030.3 | 2,739.8 | |||||
| 2019 | 943.0 | 77.2 | 1,020.2 | 1,096.7 | 2,663.3 | |||||
| 2020 | 983.8 | 73.2 | 1,057.0 | 1,164.5 | 2,555.7 | |||||
| 2021 | 1,025.3 | 67.7 | 1,093.0 | 1,232.6 | 2,416.2 | |||||
| 2022 | 1,067.7 | 60.9 | 1,128.6 | 1,308.1 | 2,236.7 | |||||
| 2023 | 1,109.7 | 53.9 | 1,163.6 | 1,388.6 | 2,011.8 | |||||
| 2024 | 1,153.0 | 46.2 | 1,199.2 | 1,472.8 | 1,738.1 | |||||
| 2025 | 1,194.1 | 37.6 | 1,231.8 | 1,559.4 | 1,410.5 | |||||
| 2026 | 1,234.5 | 32.4 | 1,266.9 | 1,636.9 | 1,040.5 | |||||
| 2027 | 1,274.6 | 24.0 | 1,298.6 | 1,716.6 | 622.5 | |||||
| 2028 b | 1,315.0 | 11.7 | 1,326.8 | 1,797.1 | 152.1 | |||||
a Benefit payments which were scheduled to be paid on January 3 for some past and future years were actually paid on December 31 as required by the statutory provision for early delivery of benefit payments when the normal payment delivery date is a Saturday, Sunday, or legal public holiday. For comparability with the values for historical years and the projections in this report, all trust fund operations and asset reserves reflect the 12 months of benefits scheduled for payment each year.
b The combined OASI and DI Trust Funds become depleted in 2034 under the intermediate assumptions and in 2029 under the high-cost assumptions, so estimates for later years are not shown.
Note: Totals do not necessarily equal the sums of rounded components.